Sales
Less: Cost of sales
Purchases
Opening inventory
Less: Closing inventory
Gross profit
Add: other incomes
Discount received
Total incomes
Less: Expenses
Administrative expenses(5,300 - 500) Insurance 2,100 / 3
Increase in allowance for doubtful Debts
5% (14,640 - 640) - 610
Discount allowed Depreciation
Machinery 10% * 18,000
Furniture 20% (6,000 - 2,160)
Bad debts
Selling and distribution expenses Debenture interest (8% × 2,000)
Net profit
Less: preference Dividend (10% × 20,000)
Interim
Final
Less: Ordinary dividend
Interim Final 6% x 30,000 Retained profit for the year Add: Retained earnings balance b/d Retained earnings Balance c/d |
Sh 000
26,400
68,000 (21,600)
4,800
700
90
1,350
1,800
768
640
2,750
160
800 1,200
1,200 1,800
|
Sh 000
91,000
(72,800) 18,200
1,100 19,300
(13,058) 6,242
(2,000)
(3,000) 1,242
12,330 13,572 |